Flat UB3 2 beds 1 bath

Botwell Lane, Hayes, Greater London UB3

London, England · UB3

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£-6,260

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£33,028

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£16,134	£16,202	£16,281	£16,362	£16,451	£81,430
Profit Before Tax	£-1,734	£-1,586	£-1,300	£-1,007	£-635	£-6,260
Profit After Tax	£-1,734	£-1,586	£-1,300	£-1,007	£-635	£-6,260
Change In Property Value	£3	£3	£6,399	£11,422	£15,200	£33,028
Net Return	£-1,731	£-1,582	£5,099	£10,416	£14,565	£26,768
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change